| Revenue | DKK 145K | +119% |
| EBITDA | DKK 145K | +212% |
| Net profit | DKK 47K | +103% |
| Total assets | DKK 1M | -6% |
| Equity | DKK 153K | +45% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -51 | 64 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 145 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -27 | -36 | -49 | 53 | 50 | 48 | 49 | 44 | 46 | 145 |
| Depreciation & amort. | -0 | -2 | -0 | -0 | -6 | -6 | -6 | -6 | -6 | -6 | -53 |
| EBIT | -28 | -29 | -37 | -49 | 47 | 44 | 42 | 43 | 38 | 40 | 92 |
| Net financials | -27 | -40 | -19 | -13 | -14 | -11 | -9 | -10 | -10 | -10 | -7 |
| Profit before tax | -55 | 11 | -18 | -37 | 33 | 33 | 32 | 34 | 28 | 30 | 85 |
| Tax | -0 | -0 | -0 | -12 | 7 | 7 | 7 | 7 | 6 | 7 | 38 |
| Net profit | -55 | 11 | -18 | -25 | 26 | 25 | 25 | 26 | 22 | 23 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.106 | 1.090 | 1.094 | 1.140 | 1.126 | 1.146 | 1.164 | 1.182 | 1.197 | 1.062 | 1.001 |
| Equity | -137 | -148 | -130 | -43 | -17 | 9 | 34 | 60 | 82 | 106 | 153 |
| Long-term debt | 890 | 815 | 807 | 800 | 794 | 786 | 777 | 770 | 762 | 754 | 738 |
| Short-term debt | 353 | 423 | 417 | 382 | 349 | 352 | 352 | 352 | 352 | 202 | 109 |
| Total debt | 1.243 | 1.237 | 1.224 | 1.182 | 1.142 | 1.137 | 1.130 | 1.122 | 1.114 | 956 | 848 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — | |
| Audit | 1999 | — | — | |
BM Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET FIND B SCHMIDT ApS | Audit | 0 companies |
| REVI-MERCO, STATSAUTORISERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Bjarne Mikkelsen | Management | 0 companies |